Boston Investing | Listings

229 Pearl St, Malden MA 02148 — $999,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $5,000 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$60,000/yr

Net operating income (NOI)$21,051/yr

Cap rate2.1%

GRM16.7

Loan amount$749,925

Mortgage (P&I)$4,989/mo

Annual cash flow$-38,820

Cash-on-cash return-15.5%

DSCR0.35

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

Property Analyzer